Deal Underwriting
EV $200M · EV/EBITDA 10.0× · MOIC 2.82× · IRR 23.1%
🛡️ Public data only — no PHI permitted on this instance.
Corpus P50 MOIC
2.80×
realized
Corpus P50 IRR
24.0%
realized
Model MOIC
2.82×
projected
Model IRR
23.1%
projected
Entry Multiple
10.0×
EV/EBITDA
LBO Parameters
UNDERWRITING RESULTSEV $200M · EBITDA $20M · 40% equity · 10% CAGR · 5.0yr hold · 10.0× exit
Underwriting Results
Gross MOIC
2.82×
54th pctile
vs. corpus realized
Gross IRR
23.1%
49th pctile
vs. corpus realized
Net MOIC (after fees)
2.70×
Net IRR: 22.0%
Entry / Exit Summary
Entry EV/EBITDA: 10.0×
Entry Equity: $80M
Entry Debt: $100M
Exit EV: $322M
Exit Equity: $237M
MOIC Sensitivity — Hold Years × Exit Multiple
| Hold | Exit exit_multiple× | Exit net_irr× |
|---|---|---|
| 3.0yr | ||
| 3.0yr | ||
| 3.0yr | ||
| 3.0yr | ||
| 3.0yr | ||
| 4.0yr | ||
| 4.0yr | ||
| 4.0yr | ||
| 4.0yr | ||
| 4.0yr | ||
| 5.0yr | ||
| 5.0yr | ||
| 5.0yr | ||
| 5.0yr | ||
| 5.0yr | ||
| 6.0yr | ||
| 6.0yr | ||
| 6.0yr | ||
| 6.0yr | ||
| 6.0yr | ||
| 7.0yr | ||
| 7.0yr | ||
| 7.0yr | ||
| 7.0yr | ||
| 7.0yr |
Corpus Benchmark — 229 deals at 10.0± 3× entry multiple
Peer P25 MOIC
2.20×
Peer P50 MOIC
2.80×
Peer P75 MOIC
3.50×
Peer Loss Rate
6.6%
Model vs Peer P50
+0.02×
53th percentile